
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,688.8 | 2,694.6 | 2,619.4 | 2,676.5 | 2,199 |
COGS | 1,486.5 | 1,641.2 | 1,595.3 | 1,631.1 | 2,480.9 |
Gross Profit | 1,202.2 | 1,053.4 | 1,024.1 | 1,045.4 | (281.9) |
Operating Expenses & Income | |||||
Operating Income | 322.4 | 158.1 | 115.7 | 79.21 | (537.4) |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (11.85) | (34.55) | (49.23) | (56.73) | (21.39) |
Interest Income | 1.148 | 6.521 | 8.349 | 7.509 | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 297.1 | 181.8 | 110.9 | 103.9 | 511.3 |
Supplemental | |||||
EBIT | - | 309.7 | 249.2 | 239.4 | (459.1) |
EBITDA | 610.6 | 465.4 | 405.5 | 397.4 | (360.4) |